Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $33,390 initial cash invested.
-2.55%
Cash On Cash
6.29%
Cap Rate
1.01
DSCR
$1,527
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,598 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$1,598
Mortgage P&I
54%
$829
Property Taxes
20%
$305
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0